XML 54 R37.htm IDEA: XBRL DOCUMENT v3.25.0.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of Acquisitions
The following table summarizes the consideration transferred and the estimated fair values of identifiable assets acquired and liabilities assumed in connection with the Republic First Transaction:

Estimated Fair Value
(dollars in thousands)
Cash payment received from FDIC$809,920 
Assets acquired:
     Cash and due from banks208,451 
     Investment securities1,938,571 
     Loans2,495,810 
     Premises and equipment184 
     CDI92,600 
     FHLB Stock37,931 
     Accrued interest receivable16,164 
     Other assets10,179 
          Total assets 4,799,890 
Liabilities assumed:
     Deposits4,112,143 
Borrowings1,413,751 
Accrued interest payable33,444 
     Other liabilities2,641 
          Total liabilities5,561,979 
Net assets acquired:(762,089)
Gain on acquisition, before income taxes$47,831 
Gain on acquisition, net of income taxes$36,996 
The following table presents information with respect to the estimated fair value and unpaid principal balance of acquired loans at the Acquisition Date:

April 26, 2024
Unpaid Principal BalanceEstimated Fair Value
(dollars in thousands)
Real estate - commercial mortgage$1,384,029 $1,234,409 
Commercial and industrial310,190 279,309 
Real-estate - residential mortgage947,144 752,331 
Real-estate - home equity90,882 84,369 
Real-estate - construction149,047 142,768 
Consumer2,638 2,624 
     Total acquired loans$2,883,930 $2,495,810 

The following table summarizes PCD Loans acquired in the Republic First Transaction as of the Acquisition Date:
April 26, 2024
(dollars in thousands)
Book balance of loans with deteriorated credit quality at acquisition$1,014,559 
Fair value of loans with deteriorated credit quality at acquisition895,588 
Fair value discount118,971 
PCD Loans credit discount(54,631)
Non-credit discount$64,340 
Schedule of Acquisition-Related Expenses
The following table details the costs identified and classified as acquisition-related expenses:

Year ended December 31, 2024
(dollars in thousands)
Salaries and employee benefits$2,023 
Net occupancy10,085 
Professional fees11,439 
Charitable donationCharitable donation5,000 
Other9,088 
$37,635